Valuation Beijing Roborock Technology Co., Ltd.

Stocks

End-of-day quote Shanghai S.E. 2026-11-06			5-day change	1st Jan Change
135.95 ^CNY	+0.10%		+24.63%	-10.59%

10-30	Beijing Roborock Technology Co., Ltd. Reports Earnings Results for the Nine Months Ended September 30, 2026	CI
10-08	Tranche Update on Beijing Roborock Technology Co., Ltd.'s Equity Buyback Plan announced on August 13, 2026.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	54,314	23,211	37,108	40,505	39,396	34,850	-	-
Change	-	-57.26%	59.87%	9.15%	-2.74%	-11.54%	-	-
Enterprise Value (EV) ¹	53,000	21,423	36,241	39,084	38,022	26,081	26,562	23,379
Change	-	-59.58%	69.17%	7.85%	-2.72%	-31.41%	1.84%	-11.98%
P/E	38.9x	19.6x	18.2x	20.5x	28.8x	17.4x	13.5x	11.4x
PBR	6.4x	2.43x	3.27x	3.15x	2.81x	2.22x	1.93x	1.7x
PEG	-	-1.3x	0.2x	-5.45x	-0.9x	0.4x	0.5x	0.6x
Capitalization / Revenue	9.3x	3.5x	4.29x	3.39x	2.11x	1.46x	1.25x	1.08x
EV / Revenue	9.08x	3.23x	4.19x	3.27x	2.03x	1.1x	0.95x	0.72x
EV / EBITDA	32.4x	14.9x	14.9x	17.4x	22x	10.6x	9.41x	6.73x
EV / EBIT	33.2x	15.9x	15.6x	18.7x	26.3x	11.5x	10.2x	7.4x
EV / FCF	49.1x	24.7x	18.7x	27.1x	129x	-14.6x	9.5x	-33.4x
FCF Yield	2.04%	4.04%	5.35%	3.69%	0.77%	-6.87%	10.5%	-2.99%
Dividend per Share ²	0.5466	0.4628	2.388	0.7643	0.5267	0.7685	1.177	1.323
Rate of return	0.26%	0.51%	1.65%	0.49%	0.35%	0.57%	0.87%	0.97%
EPS ²	5.443	4.599	7.949	7.65	5.28	7.828	10.07	11.93
Distribution rate	10%	10.1%	30%	9.99%	9.98%	9.82%	11.7%	11.1%
Net sales ¹	5,837	6,629	8,654	11,945	18,695	23,807	27,823	32,360
EBITDA ¹	1,636	1,441	2,433	2,252	1,728	2,468	2,822	3,472
EBIT ¹	1,598	1,344	2,317	2,090	1,447	2,265	2,599	3,159
Net income ¹	1,402	1,183	2,051	1,977	1,363	2,029	2,603	3,109
Net Debt ¹	-1,314	-1,788	-867.4	-1,421	-1,374	-8,769	-8,288	-11,471
Reference price ²	211.63	90.29	144.36	156.64	152.06	135.95	135.95	135.95
Nbr of stocks (in thousands)	256,643	257,078	257,050	258,593	259,082	256,345	-	-
Announcement Date	2/24/22	2/27/23	2/27/24	2/28/25	2/28/26	-	-	-

¹CNY in Million²CNY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
BEIJING ROBOROCK TECHNOLOGY CO., LTD.	17.35x	1.12x	10.56x	0.57%	5.22B
MIDEA GROUP CO., LTD.	14.28x	1.45x	11.88x	5.09%	107B
GREE ELECTRIC APPLIANCES, INC. OF ZHUHAI	8.91x	1.18x	6.03x	6.77%	32.4B
SHARKNINJA, INC.	35.79x	3.97x	21.8x	0.89%	30.6B
HAIER SMART HOME CO., LTD.	11.17x	0.56x	5.45x	5.39%	27.95B
LG ELECTRONICS INDIA LIMITED	52.94x	4.11x	36.09x	0.61%	12.77B
RATIONAL AG	26.95x	5.14x	17.83x	2.72%	8.25B
DE'LONGHI S.P.A.	18.27x	1.5x	8.82x	2.17%	7.56B
COWAY CO., LTD.	11.03x	1.76x	6.99x	3.01%	5.69B
ZHEJIANG SUPOR CO., LTD.	17.69x	1.46x	13.33x	4.95%	5.31B
Average	21.44x	2.22x	13.88x	3.22%	24.23B
Weighted average by Cap.	18.58x	1.90x	12.88x	4.26%